Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2012-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -114.10%    YoY -     -100.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 98,678 225,824 244,036 55,108 139,836 24,602 116,422 -2.72%
  YoY % -56.30% -7.46% 342.83% -60.59% 468.39% -78.87% -
  Horiz. % 84.76% 193.97% 209.61% 47.33% 120.11% 21.13% 100.00%
PBT -22,684 21,376 35,218 1,382 34,236 968 24,410 -
  YoY % -206.12% -39.30% 2,448.34% -95.96% 3,436.78% -96.03% -
  Horiz. % -92.93% 87.57% 144.28% 5.66% 140.25% 3.97% 100.00%
Tax -318 -12,168 -11,100 -1,532 -11,958 -1,824 -6,796 -39.96%
  YoY % 97.39% -9.62% -624.54% 87.19% -555.59% 73.16% -
  Horiz. % 4.68% 179.05% 163.33% 22.54% 175.96% 26.84% 100.00%
NP -23,002 9,208 24,118 -150 22,278 -856 17,614 -
  YoY % -349.80% -61.82% 16,178.67% -100.67% 2,702.57% -104.86% -
  Horiz. % -130.59% 52.28% 136.93% -0.85% 126.48% -4.86% 100.00%
NP to SH -22,980 9,220 24,120 -150 22,278 -850 17,622 -
  YoY % -349.24% -61.77% 16,180.00% -100.67% 2,720.94% -104.82% -
  Horiz. % -130.41% 52.32% 136.87% -0.85% 126.42% -4.82% 100.00%
Tax Rate - % 56.92 % 31.52 % 110.85 % 34.93 % 188.43 % 27.84 % -
  YoY % 0.00% 80.58% -71.57% 217.35% -81.46% 576.83% -
  Horiz. % 0.00% 204.45% 113.22% 398.17% 125.47% 676.83% 100.00%
Total Cost 121,680 216,616 219,918 55,258 117,558 25,458 98,808 3.53%
  YoY % -43.83% -1.50% 297.98% -53.00% 361.77% -74.23% -
  Horiz. % 123.15% 219.23% 222.57% 55.92% 118.98% 25.77% 100.00%
Net Worth 779,537 389,482 354,019 247,500 322,444 329,375 283,909 18.32%
  YoY % 100.15% 10.02% 43.04% -23.24% -2.10% 16.01% -
  Horiz. % 274.57% 137.19% 124.69% 87.18% 113.57% 116.01% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 779,537 389,482 354,019 247,500 322,444 329,375 283,909 18.32%
  YoY % 100.15% 10.02% 43.04% -23.24% -2.10% 16.01% -
  Horiz. % 274.57% 137.19% 124.69% 87.18% 113.57% 116.01% 100.00%
NOSH 990,517 981,063 972,580 750,000 977,105 1,062,500 979,000 0.20%
  YoY % 0.96% 0.87% 29.68% -23.24% -8.04% 8.53% -
  Horiz. % 101.18% 100.21% 99.34% 76.61% 99.81% 108.53% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -23.31 % 4.08 % 9.88 % -0.27 % 15.93 % -3.48 % 15.13 % -
  YoY % -671.32% -58.70% 3,759.26% -101.69% 557.76% -123.00% -
  Horiz. % -154.06% 26.97% 65.30% -1.78% 105.29% -23.00% 100.00%
ROE -2.95 % 2.37 % 6.81 % -0.06 % 6.91 % -0.26 % 6.21 % -
  YoY % -224.47% -65.20% 11,450.00% -100.87% 2,757.69% -104.19% -
  Horiz. % -47.50% 38.16% 109.66% -0.97% 111.27% -4.19% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.96 23.02 25.09 7.35 14.31 2.32 11.89 -2.91%
  YoY % -56.73% -8.25% 241.36% -48.64% 516.81% -80.49% -
  Horiz. % 83.77% 193.61% 211.02% 61.82% 120.35% 19.51% 100.00%
EPS -2.32 0.94 2.48 -0.02 2.28 -0.08 1.80 -
  YoY % -346.81% -62.10% 12,500.00% -100.88% 2,950.00% -104.44% -
  Horiz. % -128.89% 52.22% 137.78% -1.11% 126.67% -4.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7870 0.3970 0.3640 0.3300 0.3300 0.3100 0.2900 18.09%
  YoY % 98.24% 9.07% 10.30% 0.00% 6.45% 6.90% -
  Horiz. % 271.38% 136.90% 125.52% 113.79% 113.79% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.51 21.77 23.53 5.31 13.48 2.37 11.23 -2.73%
  YoY % -56.32% -7.48% 343.13% -60.61% 468.78% -78.90% -
  Horiz. % 84.68% 193.86% 209.53% 47.28% 120.04% 21.10% 100.00%
EPS -2.22 0.89 2.33 -0.01 2.15 -0.08 1.70 -
  YoY % -349.44% -61.80% 23,400.00% -100.47% 2,787.50% -104.71% -
  Horiz. % -130.59% 52.35% 137.06% -0.59% 126.47% -4.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7516 0.3755 0.3413 0.2386 0.3109 0.3176 0.2737 18.33%
  YoY % 100.16% 10.02% 43.04% -23.26% -2.11% 16.04% -
  Horiz. % 274.61% 137.19% 124.70% 87.18% 113.59% 116.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.2000 0.3050 0.1500 0.1100 0.0800 0.1000 0.1000 -
P/RPS 2.01 1.33 0.60 1.50 0.56 4.32 0.84 15.64%
  YoY % 51.13% 121.67% -60.00% 167.86% -87.04% 414.29% -
  Horiz. % 239.29% 158.33% 71.43% 178.57% 66.67% 514.29% 100.00%
P/EPS -8.62 32.45 6.05 -550.00 3.51 -125.00 5.56 -
  YoY % -126.56% 436.36% 101.10% -15,769.52% 102.81% -2,348.20% -
  Horiz. % -155.04% 583.63% 108.81% -9,892.09% 63.13% -2,248.20% 100.00%
EY -11.60 3.08 16.53 -0.18 28.50 -0.80 18.00 -
  YoY % -476.62% -81.37% 9,283.33% -100.63% 3,662.50% -104.44% -
  Horiz. % -64.44% 17.11% 91.83% -1.00% 158.33% -4.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.77 0.41 0.33 0.24 0.32 0.34 -4.99%
  YoY % -67.53% 87.80% 24.24% 37.50% -25.00% -5.88% -
  Horiz. % 73.53% 226.47% 120.59% 97.06% 70.59% 94.12% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 27/11/13 26/11/12 23/11/11 23/11/10 24/11/09 -
Price 0.2100 0.2800 0.1550 0.1000 0.1000 0.1000 0.0900 -
P/RPS 2.11 1.22 0.62 1.36 0.70 4.32 0.76 18.54%
  YoY % 72.95% 96.77% -54.41% 94.29% -83.80% 468.42% -
  Horiz. % 277.63% 160.53% 81.58% 178.95% 92.11% 568.42% 100.00%
P/EPS -9.05 29.79 6.25 -500.00 4.39 -125.00 5.00 -
  YoY % -130.38% 376.64% 101.25% -11,489.52% 103.51% -2,600.00% -
  Horiz. % -181.00% 595.80% 125.00% -10,000.00% 87.80% -2,500.00% 100.00%
EY -11.05 3.36 16.00 -0.20 22.80 -0.80 20.00 -
  YoY % -428.87% -79.00% 8,100.00% -100.88% 2,950.00% -104.00% -
  Horiz. % -55.25% 16.80% 80.00% -1.00% 114.00% -4.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.71 0.43 0.30 0.30 0.32 0.31 -2.28%
  YoY % -61.97% 65.12% 43.33% 0.00% -6.25% 3.23% -
  Horiz. % 87.10% 229.03% 138.71% 96.77% 96.77% 103.23% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

271  442  506  968 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.345+0.08 
 SAPNRG 0.11+0.005 
 HIBISCS 0.695+0.035 
 ASB 0.185+0.05 
 SANICHI 0.105-0.01 
 CAREPLS 1.70+0.16 
 KNM 0.255+0.005 
 K1 0.52-0.02 
 AT 0.1050.00 
 AGES 0.19+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers